property-location

25 Waterfront Way Docklands, Victoria

2 bed • 2 bath • 6 guests

Monthly Rent

$73,745

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$289
Occupancy
70%

$15k

$45k

$80k

$115k

Sign up to see the data on 49 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$8,415

Profit

Revenue

$73,745

Operating Expenses

$29,330

Operating Income

$44,415

Net Effective Rent

$36,000

Profit (Cash Flow)

$8,415

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

127.49%

Payback Period Days

286

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.